XML 20 R13.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Loans Held for Investment and Loans Held for Investment at Fair Value
6 Months Ended
Jun. 30, 2024
Receivables [Abstract]  
Loans Held for Investment and Loans Held for Investment at Fair Value

Note 6 — Loans Held for Investment and Loans Held for Investment at Fair Value

The following tables summarize loans held for investment as of June 30, 2024, and December 31, 2023:

 

 

June 30, 2024

 

 

 

Loans Held for Investment, Net

 

 

Loans Held for Investment, at Fair Value

 

 

Total Loans Held for Investment

 

 

 

(In thousands)

 

Unpaid principal balance

 

$

2,599,016

 

 

$

1,880,885

 

 

$

4,479,901

 

Valuation adjustments on FVO loans

 

 

 

 

 

90,798

 

 

 

90,798

 

Deferred loan origination costs

 

 

25,843

 

 

 

 

 

 

25,843

 

 

 

2,624,859

 

 

 

1,971,683

 

 

 

4,596,542

 

Allowance for credit losses

 

 

(5,240

)

 

 

 

 

 

(5,240

)

Total loans held for investment and loans held for investment at
   fair value, net

 

$

2,619,619

 

 

$

1,971,683

 

 

$

4,591,302

 

 

 

December 31, 2023

 

 

 

Loans Held for Investment, Net

 

 

Loans Held for Investment, at Fair Value

 

 

Total Loans Held for Investment

 

 

 

(In thousands)

 

Unpaid principal balance

 

$

2,804,541

 

 

$

1,251,395

 

 

$

4,055,936

 

Valuation adjustments on FVO loans

 

 

 

 

 

54,677

 

 

 

54,677

 

Deferred loan origination costs

 

 

28,351

 

 

 

 

 

 

28,351

 

 

 

2,832,892

 

 

 

1,306,072

 

 

 

4,138,964

 

Allowance for credit losses

 

 

(4,769

)

 

 

 

 

 

(4,769

)

Total loans held for investment and loans held for investment at
   fair value, net

 

$

2,828,123

 

 

$

1,306,072

 

 

$

4,134,195

 

The following tables summarize the Unpaid Principal Balance (“UPB”) and amortized cost basis of loans in the Company's COVID-19 forbearance program for the three and six months ended June 30, 2024, and the year ended December 31, 2023:

 

 

Three Months Ended June 30, 2024

 

Six Months Ended June 30, 2024

 

 

UPB

 

 

%

 

Amortized Cost

 

 

%

 

UPB

 

 

%

 

Amortized Cost

 

 

%

 

 

($ in thousands)

Beginning balance

 

$

165,141

 

 

 

 

$

166,983

 

 

 

 

$

174,571

 

 

 

 

$

176,515

 

 

 

Foreclosures

 

 

(2,329

)

 

 

 

 

(2,378

)

 

 

 

 

(3,962

)

 

 

 

 

(4,055

)

 

 

Repayments

 

 

(4,295

)

 

 

 

 

(4,382

)

 

 

 

 

(12,092

)

 

 

 

 

(12,237

)

 

 

Ending balance

 

$

158,517

 

 

 

 

$

160,223

 

 

 

 

$

158,517

 

 

 

 

$

160,223

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing/Accruing

 

$

117,802

 

 

74.3%

 

$

119,065

 

 

74.3%

 

$

117,802

 

 

74.3%

 

$

119,065

 

 

74.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming/Nonaccrual

 

$

40,715

 

 

25.7%

 

$

41,158

 

 

25.7%

 

$

40,715

 

 

25.7%

 

$

41,158

 

 

25.7%

 

 

 

December 31, 2023

 

 

UPB

 

 

%

 

Amortized Cost

 

 

%

 

 

($ in thousands)

Beginning balance

 

$

201,005

 

 

 

 

$

203,346

 

 

 

Foreclosures

 

 

(833

)

 

 

 

 

(830

)

 

 

Repayments

 

 

(25,601

)

 

 

 

 

(26,001

)

 

 

Ending balance

 

$

174,571

 

 

 

 

$

176,515

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing/Accruing

 

$

132,389

 

 

75.8%

 

$

133,771

 

 

75.8%

 

 

 

 

 

 

 

 

 

 

Nonperforming/Nonaccrual

 

$

42,182

 

 

24.2%

 

$

42,744

 

 

24.2%

Since April 1, 2020, the inception of the COVID-19 forbearance program, the Company has modified $412.5 million in UPB of loans, which includes capitalized interest of $14.4 million. As of June 30, 2024, $254.4 million in UPB of modified loans has been paid down, which includes $6.0 million of capitalized interest received. The Company has not forgiven any capitalized interest.

Approximately 74.3% and 75.8% of the COVID forbearance loans in UPB were performing, and 25.7% and 24.2% were on nonaccrual status as of June 30, 2024 and December 31, 2023, respectively.

As of June 30, 2024 and December 31, 2023, the gross unpaid principal balances of loans held for investment pledged as collateral for the Company’s warehouse facilities and securitized debt issued were as follows:

 

 

June 30, 2024

 

 

December 31, 2023

 

 

 

(In thousands)

 

The 2013 repurchase agreement

 

$

125,007

 

 

$

132,505

 

The Bank credit agreement

 

 

33,475

 

 

 

39,619

 

The 2021 repurchase agreement

 

 

53,279

 

 

 

103,787

 

The 2021 term repurchase agreement

 

 

35,396

 

 

 

41,628

 

The July 2021 term repurchase agreement

 

 

33,823

 

 

 

30,923

 

The 2023 repurchase agreement

 

 

23,259

 

 

 

29,501

 

Total pledged loans

 

$

304,239

 

 

$

377,963

 

 

 

 

 

 

 

2017-2 Trust

 

$

44,385

 

 

$

50,554

 

2018-1 Trust

 

 

32,453

 

 

 

37,810

 

2018-2 Trust

 

 

73,594

 

 

 

85,122

 

2019-1 Trust

 

 

80,669

 

 

 

87,677

 

2019-2 Trust

 

 

60,581

 

 

 

73,166

 

2019-3 Trust

 

 

57,825

 

 

 

64,403

 

2020-1 Trust

 

 

107,542

 

 

 

116,843

 

2020-2 Trust

 

 

65,137

 

 

 

69,085

 

2021-1 Trust

 

 

172,053

 

 

 

182,184

 

2021-2 Trust

 

 

138,712

 

 

 

148,989

 

2021-3 Trust

 

 

149,432

 

 

 

159,565

 

2021-4 Trust

 

 

230,849

 

 

 

245,945

 

2022-1 Trust

 

 

232,804

 

 

 

245,372

 

2022-2 Trust

 

 

212,487

 

 

 

222,333

 

2022-MC1 Trust

 

 

62,803

 

 

 

73,840

 

2022-3 Trust

 

 

264,744

 

 

 

278,268

 

2022-4 Trust

 

 

283,443

 

 

 

298,758

 

2022-5 Trust

 

 

209,134

 

 

 

223,112

 

2023-1 Trust

 

 

204,048

 

 

 

217,220

 

2023-2 Trust

 

 

191,726

 

 

 

214,221

 

2023-3 Trust

 

 

244,105

 

 

 

255,699

 

2023-RTL1 Trust

 

 

85,123

 

 

 

79,465

 

2023-4 Trust

 

 

211,532

 

 

 

227,940

 

2024-1 Trust

 

 

207,688

 

 

 

 

2024-2 Trust

 

 

282,928

 

 

 

 

2024-3 Trust

 

 

208,162

 

 

 

 

Total

 

$

4,113,959

 

 

$

3,657,571

 

(a)
Nonaccrual Loans

The following tables present the amortized cost basis, or recorded investment, of the Company’s loans held for investment, excluding loans carried at fair value, that were nonperforming and on nonaccrual status as of June 30, 2024 and December 31, 2023. There were no loans accruing interest that were greater than 90 days past due as of June 30, 2024 and December 31, 2023.

 

 

June 30, 2024

 

 

 

Total
Nonaccrual

 

 

Nonaccrual with No Allowance for Credit Losses

 

 

Nonaccrual with Allowance for Credit Losses

 

 

Allowance for Loans Individually Evaluated

 

 

 

(In thousands)

 

Commercial - Purchase

 

$

30,198

 

 

$

29,162

 

 

$

1,036

 

 

$

111

 

Commercial - Refinance

 

 

99,844

 

 

 

94,067

 

 

 

5,777

 

 

 

552

 

Residential 1-4 Unit - Purchase

 

 

33,640

 

 

 

32,411

 

 

 

1,229

 

 

 

189

 

Residential 1-4 Unit - Refinance

 

 

132,448

 

 

 

126,721

 

 

 

5,727

 

 

 

273

 

Short Term 1-4 Unit - Purchase

 

 

6,904

 

 

 

6,904

 

 

 

 

 

 

 

Short Term 1-4 Unit - Refinance

 

 

24,256

 

 

 

20,138

 

 

 

4,118

 

 

 

489

 

Total

 

$

327,290

 

 

$

309,403

 

 

$

17,887

 

 

$

1,614

 

 

 

 

 

December 31, 2023

 

 

 

Total
Nonaccrual

 

 

Nonaccrual with No Allowance for Credit Losses

 

 

Nonaccrual with Allowance for Credit Losses

 

 

Allowance for Loans Individually Evaluated

 

 

 

(In thousands)

 

Commercial - Purchase

 

$

28,221

 

 

$

27,037

 

 

$

1,184

 

 

$

156

 

Commercial - Refinance

 

 

86,890

 

 

 

84,575

 

 

 

2,315

 

 

 

444

 

Residential 1-4 Unit - Purchase

 

 

36,253

 

 

 

36,253

 

 

 

 

 

 

 

Residential 1-4 Unit - Refinance

 

 

137,925

 

 

 

134,579

 

 

 

3,346

 

 

 

245

 

Short Term 1-4 Unit - Purchase

 

 

6,402

 

 

 

6,402

 

 

 

 

 

 

 

Short Term 1-4 Unit - Refinance

 

 

29,663

 

 

 

27,059

 

 

 

2,604

 

 

 

129

 

Total

 

$

325,354

 

 

$

315,905

 

 

$

9,449

 

 

$

974

 

The Company has made the accounting policy election not to measure an allowance for credit losses for accrued interest receivables. The Company has also made the accounting policy election to write off accrued interest receivables by reversing interest income when loans are placed on nonaccrual status, or 90 days or more past due.

The Company will continue to evaluate the COVID-19 forbearance-granted loans on an individual basis to determine if a reserve should be established on the collectability of the accrued interest and whether any loans should be placed on nonaccrual status at a future date.

The following tables present the amortized cost basis in the loans held for investment, excluding loans held for investment at fair value, as of June 30, 2024 and 2023, and the amount of accrued interest receivables written off by reversing interest income by portfolio segment for the three and six months ended June 30, 2024 and 2023:

 

 

Three Months Ended June 30,

 

 

 

2024

 

 

2023

 

 

 

Amortized Cost

 

 

Interest Reversal

 

 

Amortized Cost

 

 

Interest Reversal

 

 

 

(In thousands)

 

Commercial - Purchase

 

$

599,314

 

 

$

147

 

 

$

664,482

 

 

$

136

 

Commercial - Refinance

 

 

758,179

 

 

 

762

 

 

 

854,048

 

 

 

667

 

Residential 1-4 Unit - Purchase

 

 

469,400

 

 

 

151

 

 

 

553,269

 

 

 

476

 

Residential 1-4 Unit - Refinance

 

 

734,003

 

 

 

421

 

 

 

882,020

 

 

 

881

 

Short Term 1-4 Unit - Purchase

 

 

33,113

 

 

 

10

 

 

 

49,242

 

 

 

7

 

Short Term 1-4 Unit - Refinance

 

 

30,850

 

 

 

54

 

 

 

59,505

 

 

 

347

 

Total

 

$

2,624,859

 

 

$

1,545

 

 

$

3,062,566

 

 

$

2,514

 

 

 

Six Months Ended June 30,

 

 

 

2024

 

 

2023

 

 

 

Amortized Cost

 

 

Interest Reversal

 

 

Amortized Cost

 

 

Interest Reversal

 

 

 

(In thousands)

 

Commercial - Purchase

 

$

599,314

 

 

$

202

 

 

$

664,482

 

 

$

268

 

Commercial - Refinance

 

 

758,179

 

 

 

1,629

 

 

 

854,048

 

 

 

1,183

 

Residential 1-4 Unit - Purchase

 

 

469,400

 

 

 

286

 

 

 

553,269

 

 

 

773

 

Residential 1-4 Unit - Refinance

 

 

734,003

 

 

 

614

 

 

 

882,020

 

 

 

1,597

 

Short Term 1-4 Unit - Purchase

 

 

33,113

 

 

 

10

 

 

 

49,242

 

 

 

31

 

Short Term 1-4 Unit - Refinance

 

 

30,850

 

 

 

115

 

 

 

59,505

 

 

 

443

 

Total

 

$

2,624,859

 

 

$

2,856

 

 

$

3,062,566

 

 

$

4,295

 

The cash basis interest income recognized on nonaccrual loans, including loans held for investment at fair value, was $8.4 million and $8.0 million for the three months ended June 30, 2024 and 2023, respectively. The cash basis interest income recognized on nonaccrual loans was $15.8 million and $14.2 million for the six months ended June 30, 2024 and 2023, respectively. No accrued interest income was recognized on nonaccrual loans for the six months ended June 30, 2024 and 2023. The average recorded investment of individually evaluated loans, computed using month-end balances, was $322.8 million and $331.4 million for the three months ended June 30, 2024 and 2023, respectively, and $323.9 million and $316.9 million for the six months ended June 30, 2024 and 2023, respectively. There were no commitments to lend additional funds to debtors whose loans have been modified in troubled debt restructuring as of June 30, 2024 and 2023.

(b)
Allowance for Credit Losses

The following tables present the activity in the allowance for credit losses for the three and six months ended June 30, 2024 and 2023:

 

 

Three Months Ended June 30, 2024

 

 

 

 

 

 

 

 

 

Residential

 

 

Residential

 

 

Short Term

 

 

Short Term

 

 

 

 

 

 

Commercial

 

 

Commercial

 

 

1-4 Unit

 

 

1-4 Unit

 

 

1-4 Unit

 

 

1-4 Unit

 

 

 

 

 

 

Purchase

 

 

Refinance

 

 

Purchase

 

 

Refinance

 

 

Purchase

 

 

Refinance

 

 

Total

 

 

 

(In thousands)

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance - April 1, 2024

 

$

861

 

 

$

1,894

 

 

$

973

 

 

$

1,269

 

 

$

17

 

 

$

253

 

 

$

5,267

 

Provision for credit losses

 

 

(51

)

 

 

(142

)

 

 

(39

)

 

 

(61

)

 

 

12

 

 

 

499

 

 

 

218

 

Charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(245

)

 

 

(245

)

Ending balance

 

$

810

 

 

$

1,752

 

 

$

934

 

 

$

1,208

 

 

$

29

 

 

$

507

 

 

$

5,240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance related to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated

 

$

111

 

 

$

552

 

 

$

189

 

 

$

273

 

 

$

 

 

$

489

 

 

$

1,614

 

Loans collectively evaluated

 

$

698

 

 

$

1,200

 

 

$

745

 

 

$

936

 

 

$

29

 

 

$

18

 

 

$

3,626

 

Amortized cost related to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated

 

$

30,198

 

 

$

99,844

 

 

$

33,640

 

 

$

132,448

 

 

$

6,904

 

 

$

24,256

 

 

$

327,290

 

Loans collectively evaluated

 

$

569,116

 

 

$

658,335

 

 

$

435,760

 

 

$

601,555

 

 

$

26,209

 

 

$

6,594

 

 

$

2,297,569

 

 

 

 

Three Months Ended June 30, 2023

 

 

 

 

 

 

 

 

 

Residential

 

 

Residential

 

 

Short Term

 

 

Short Term

 

 

 

 

 

 

Commercial

 

 

Commercial

 

 

1-4 Unit

 

 

1-4 Unit

 

 

1-4 Unit

 

 

1-4 Unit

 

 

 

 

 

 

Purchase

 

 

Refinance

 

 

Purchase

 

 

Refinance

 

 

Purchase

 

 

Refinance

 

 

Total

 

 

 

(In thousands)

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance - April 1, 2023

 

$

796

 

 

$

2,060

 

 

$

468

 

 

$

1,363

 

 

$

24

 

 

$

334

 

 

$

5,045

 

Provision for credit losses

 

 

(64

)

 

 

(34

)

 

 

(65

)

 

 

(99

)

 

 

752

 

 

 

(192

)

 

 

298

 

Charge-offs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(717

)

 

 

 

 

 

(717

)

Ending balance

 

$

732

 

 

$

2,026

 

 

$

403

 

 

$

1,264

 

 

$

59

 

 

$

142

 

 

$

4,626

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance related to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated

 

$

137

 

 

$

552

 

 

$

 

 

$

246

 

 

$

 

 

$

108

 

 

$

1,043

 

Loans collectively evaluated

 

$

595

 

 

$

1,474

 

 

$

403

 

 

$

1,018

 

 

$

59

 

 

$

34

 

 

$

3,583

 

Amortized cost related to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated

 

$

21,239

 

 

$

93,176

 

 

$

49,826

 

 

$

139,356

 

 

$

3,587

 

 

$

47,603

 

 

$

354,787

 

Loans collectively evaluated

 

$

643,243

 

 

$

760,872

 

 

$

503,443

 

 

$

742,664

 

 

$

45,655

 

 

$

11,902

 

 

$

2,707,779

 

 

 

 

Six Months Ended June 30, 2024

 

 

 

 

 

 

 

 

 

Residential

 

 

Residential

 

 

Short Term

 

 

Short Term

 

 

 

 

 

 

Commercial

 

 

Commercial

 

 

1-4 Unit

 

 

1-4 Unit

 

 

1-4 Unit

 

 

1-4 Unit

 

 

 

 

 

 

Purchase

 

 

Refinance

 

 

Purchase

 

 

Refinance

 

 

Purchase

 

 

Refinance

 

 

Total

 

 

 

(In thousands)

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance - January 1, 2024

 

$

935

 

 

$

1,805

 

 

$

585

 

 

$

1,256

 

 

$

23

 

 

$

165

 

 

$

4,769

 

Provision for credit losses

 

 

(125

)

 

 

(51

)

 

 

645

 

 

 

59

 

 

 

105

 

 

 

586

 

 

 

1,219

 

Charge-offs

 

 

 

 

 

(2

)

 

 

(296

)

 

 

(107

)

 

 

(99

)

 

 

(244

)

 

 

(748

)

Ending balance

 

$

810

 

 

$

1,752

 

 

$

934

 

 

$

1,208

 

 

$

29

 

 

$

507

 

 

$

5,240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance related to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated

 

$

111

 

 

$

552

 

 

$

189

 

 

$

273

 

 

$

 

 

$

489

 

 

$

1,614

 

Loans collectively evaluated

 

$

698

 

 

$

1,200

 

 

$

745

 

 

$

936

 

 

$

29

 

 

$

18

 

 

$

3,626

 

Amortized cost related to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated

 

$

30,198

 

 

$

99,844

 

 

$

33,640

 

 

$

132,448

 

 

$

6,904

 

 

$

24,256

 

 

$

327,290

 

Loans collectively evaluated

 

$

569,116

 

 

$

658,335

 

 

$

435,760

 

 

$

601,555

 

 

$

26,209

 

 

$

6,594

 

 

$

2,297,569

 

 

 

 

Six Months Ended June 30, 2023

 

 

 

 

 

 

 

 

 

Residential

 

 

Residential

 

 

Short Term

 

 

Short Term

 

 

 

 

 

 

Commercial

 

 

Commercial

 

 

1-4 Unit

 

 

1-4 Unit

 

 

1-4 Unit

 

 

1-4 Unit

 

 

 

 

 

 

Purchase

 

 

Refinance

 

 

Purchase

 

 

Refinance

 

 

Purchase

 

 

Refinance

 

 

Total

 

 

 

(In thousands)

 

Allowance for credit losses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning balance - January 1, 2023

 

$

639

 

 

$

2,031

 

 

$

542

 

 

$

1,272

 

 

$

21

 

 

$

388

 

 

$

4,893

 

Provision for credit losses

 

 

93

 

 

 

74

 

 

 

(112

)

 

 

3

 

 

 

816

 

 

 

59

 

 

 

933

 

Charge-offs

 

 

 

 

 

(79

)

 

 

(27

)

 

 

(11

)

 

 

(778

)

 

 

(305

)

 

 

(1,200

)

Ending balance

 

$

732

 

 

$

2,026

 

 

$

403

 

 

$

1,264

 

 

$

59

 

 

$

142

 

 

$

4,626

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Allowance related to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated

 

$

137

 

 

$

552

 

 

$

 

 

$

246

 

 

$

 

 

$

108

 

 

$

1,043

 

Loans collectively evaluated

 

$

595

 

 

$

1,474

 

 

$

403

 

 

$

1,018

 

 

$

59

 

 

$

34

 

 

$

3,583

 

Amortized cost related to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans individually evaluated

 

$

21,239

 

 

$

93,176

 

 

$

49,826

 

 

$

139,356

 

 

$

3,587

 

 

$

47,603

 

 

$

354,787

 

Loans collectively evaluated

 

$

643,243

 

 

$

760,872

 

 

$

503,443

 

 

$

742,664

 

 

$

45,655

 

 

$

11,902

 

 

$

2,707,779

 

(c)
Credit Quality Indicator

A credit quality indicator is a statistic used by the Company to monitor and assess the credit quality of loans held for investment, excluding loans held for investment at fair value. The Company monitors its charge-off rate in relation to its nonperforming loans as a credit quality indicator. Nonperforming loans are loans that are 90 or more days past due, in bankruptcy, in foreclosure, or not accruing interest. Past due status is based on the contractual terms of the loan. The annualized charge-off rates were 0.47% and 0.76% of average nonperforming loans for the six months ended June 30, 2024 and 2023, respectively.

Other credit quality indicators include aging status and accrual status. The following table presents the aging status of the amortized cost basis in the loans held for investment portfolio, which include $160.2 million and $176.5 million loans in the Company’s COVID-19 forbearance program, excluding loans held for investment at fair value, as of June 30, 2024 and December 31, 2023, respectively:

 

 

30–59 Days

 

 

60–89 Days

 

 

90+ Days

 

 

Total

 

 

 

 

 

Total

 

June 30, 2024

 

Past Due

 

 

Past Due

 

 

Past Due(1)

 

 

Past Due

 

 

Current

 

 

Loans

 

 

 

(In thousands)

 

Loans individually evaluated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial - Purchase

 

$

531

 

 

$

920

 

 

$

28,747

 

 

$

30,198

 

 

$

 

 

$

30,198

 

Commercial - Refinance

 

 

3,931

 

 

 

1,290

 

 

 

94,623

 

 

 

99,844

 

 

 

 

 

 

99,844

 

Residential 1-4 Unit - Purchase

 

 

252

 

 

 

574

 

 

 

32,814

 

 

 

33,640

 

 

 

 

 

 

33,640

 

Residential 1-4 Unit - Refinance

 

 

3,679

 

 

 

1,005

 

 

 

127,764

 

 

 

132,448

 

 

 

 

 

 

132,448

 

Short Term 1-4 Unit - Purchase

 

 

 

 

 

 

 

 

6,904

 

 

 

6,904

 

 

 

 

 

 

6,904

 

Short Term 1-4 Unit - Refinance

 

 

 

 

 

 

 

 

24,256

 

 

 

24,256

 

 

 

 

 

 

24,256

 

Total loans individually evaluated

 

$

8,393

 

 

$

3,789

 

 

$

315,108

 

 

$

327,290

 

 

$

 

 

$

327,290

 

Loans collectively evaluated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial - Purchase

 

$

24,496

 

 

$

7,297

 

 

$

 

 

$

31,793

 

 

$

537,323

 

 

$

569,116

 

Commercial - Refinance

 

 

36,638

 

 

 

14,099

 

 

 

 

 

 

50,737

 

 

 

607,598

 

 

 

658,335

 

Residential 1-4 Unit - Purchase

 

 

28,494

 

 

 

5,600

 

 

 

 

 

 

34,094

 

 

 

401,666

 

 

 

435,760

 

Residential 1-4 Unit - Refinance

 

 

50,444

 

 

 

22,453

 

 

 

 

 

 

72,897

 

 

 

528,658

 

 

 

601,555

 

Short Term 1-4 Unit - Purchase

 

 

6,152

 

 

 

170

 

 

 

 

 

 

6,322

 

 

 

19,887

 

 

 

26,209

 

Short Term 1-4 Unit - Refinance

 

 

448

 

 

 

261

 

 

 

 

 

 

709

 

 

 

5,885

 

 

 

6,594

 

Total loans collectively evaluated

 

$

146,672

 

 

$

49,880

 

 

$

 

 

$

196,552

 

 

$

2,101,017

 

 

$

2,297,569

 

Ending balance

 

$

155,065

 

 

$

53,669

 

 

$

315,108

 

 

$

523,842

 

 

$

2,101,017

 

 

$

2,624,859

 

 

 

 

 

 

30–59 Days

 

 

60–89 Days

 

 

90+ Days

 

 

Total

 

 

 

 

 

Total

 

December 31, 2023

 

Past Due

 

 

Past Due

 

 

Past Due(1)

 

 

Past Due

 

 

Current

 

 

Loans

 

 

 

(In thousands)

 

Loans individually evaluated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial - Purchase

 

$

2,329

 

 

$

668

 

 

$

25,224

 

 

$

28,221

 

 

$

 

 

$

28,221

 

Commercial - Refinance

 

 

4,716

 

 

 

2,405

 

 

 

79,769

 

 

 

86,890

 

 

 

 

 

 

86,890

 

Residential 1-4 Unit - Purchase

 

 

544

 

 

 

 

 

 

35,709

 

 

 

36,253

 

 

 

 

 

 

36,253

 

Residential 1-4 Unit - Refinance

 

 

2,988

 

 

 

1,923

 

 

 

133,014

 

 

 

137,925

 

 

 

 

 

 

137,925

 

Short Term 1-4 Unit - Purchase

 

 

 

 

 

 

 

 

6,402

 

 

 

6,402

 

 

 

 

 

 

6,402

 

Short Term 1-4 Unit - Refinance

 

 

55

 

 

 

 

 

 

29,608

 

 

 

29,663

 

 

 

 

 

 

29,663

 

Total loans individually evaluated

 

$

10,632

 

 

$

4,996

 

 

$

309,726

 

 

$

325,354

 

 

$

 

 

$

325,354

 

Loans collectively evaluated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial - Purchase

 

$

21,342

 

 

$

8,352

 

 

$

 

 

$

29,694

 

 

$

574,010

 

 

$

603,704

 

Commercial - Refinance

 

 

47,430

 

 

 

14,002

 

 

 

 

 

 

61,432

 

 

 

651,494

 

 

 

712,926

 

Residential 1-4 Unit - Purchase

 

 

29,236

 

 

 

6,850

 

 

 

 

 

 

36,086

 

 

 

438,741

 

 

 

474,827

 

Residential 1-4 Unit - Refinance

 

 

52,510

 

 

 

20,828

 

 

 

 

 

 

73,338

 

 

 

596,886

 

 

 

670,224

 

Short Term 1-4 Unit - Purchase

 

 

1,169

 

 

 

658

 

 

 

 

 

 

1,827

 

 

 

32,882

 

 

 

34,709

 

Short Term 1-4 Unit - Refinance

 

 

2,978

 

 

 

213

 

 

 

 

 

 

3,191

 

 

 

7,957

 

 

 

11,148

 

Total loans collectively evaluated

 

$

154,665

 

 

$

50,903

 

 

$

 

 

$

205,568

 

 

$

2,301,970

 

 

$

2,507,538

 

Ending balance

 

$

165,297

 

 

$

55,899

 

 

$

309,726

 

 

$

530,922

 

 

$

2,301,970

 

 

$

2,832,892

 

(1)
Includes loans in bankruptcy and foreclosure less than 90 days past due.

In addition to the aging status, the Company also evaluates credit quality by accrual status. The following tables present the amortized cost in loans held for investment, excluding loans held for investment at fair value, based on accrual status and by loan origination year as of June 30, 2024 and December 31, 2023.

 

 

Term Loans Amortized Cost Basis by Origination Year

 

June 30, 2024:

 

2022

 

 

2021

 

 

2020

 

 

Prior

 

 

Total

 

 

 

(In thousands)

 

Commercial - Purchase

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

239,996

 

 

$

215,901

 

 

$

26,441

 

 

$

86,778

 

 

$

569,116

 

Nonperforming

 

 

11,216

 

 

 

6,889

 

 

 

3,794

 

 

 

8,299

 

 

 

30,198

 

Total Commercial - Purchase

 

$

251,212

 

 

$

222,790

 

 

$

30,235

 

 

$

95,077

 

 

$

599,314

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial - Refinance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

218,777

 

 

$

175,608

 

 

$

45,075

 

 

$

218,875

 

 

$

658,335

 

Nonperforming

 

 

27,166

 

 

 

19,296

 

 

 

4,350

 

 

 

49,032

 

 

 

99,844

 

Total Commercial - Refinance

 

$

245,943

 

 

$

194,904

 

 

$

49,425

 

 

$

267,907

 

 

$

758,179

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 Unit - Purchase

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

193,045

 

 

$

183,755

 

 

$

8,514

 

 

$

50,446

 

 

$

435,760

 

Nonperforming

 

 

13,084

 

 

 

11,921

 

 

 

1,615

 

 

 

7,020

 

 

 

33,640

 

Total Residential 1-4
   Unit - Purchase

 

$

206,129

 

 

$

195,676

 

 

$

10,129

 

 

$

57,466

 

 

$

469,400

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 Unit - Refinance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

251,267

 

 

$

219,308

 

 

$

15,998

 

 

$

114,982

 

 

$

601,555

 

Nonperforming

 

 

48,368

 

 

 

32,825

 

 

 

8,692

 

 

 

42,563

 

 

 

132,448

 

Total Residential 1-4
   Unit - Refinance

 

$

299,635

 

 

$

252,133

 

 

$

24,690

 

 

$

157,545

 

 

$

734,003

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short Term 1-4 Unit - Purchase

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

5,225

 

 

$

180

 

 

$

15,671

 

 

$

5,133

 

 

$

26,209

 

Nonperforming

 

 

6,155

 

 

 

166

 

 

 

583

 

 

 

 

 

 

6,904

 

Total Short Term 1-4
   Unit - Purchase

 

$

11,380

 

 

$

346

 

 

$

16,254

 

 

$

5,133

 

 

$

33,113

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short Term 1-4 Unit - Refinance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

6,594

 

 

$

 

 

$

 

 

$

 

 

$

6,594

 

Nonperforming

 

 

3,813

 

 

 

153

 

 

 

4,201

 

 

 

16,089

 

 

 

24,256

 

Total Short Term 1-4
   Unit - Refinance

 

$

10,407

 

 

$

153

 

 

$

4,201

 

 

$

16,089

 

 

$

30,850

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Portfolio

 

$

1,024,706

 

 

$

866,002

 

 

$

134,934

 

 

$

599,217

 

 

$

2,624,859

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs - quarter-ended June 30, 2024

 

$

245

 

 

$

 

 

$

 

 

$

 

 

$

245

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs - year-to-date June 30, 2024

 

$

701

 

 

$

34

 

 

$

 

 

$

13

 

 

$

748

 

 

 

 

 

Term Loans Amortized Cost Basis by Origination Year

 

December 31, 2023

 

2022

 

 

2021

 

 

2020

 

 

2019

 

 

Prior

 

 

Total

 

 

 

(In thousands)

 

Commercial - Purchase

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

248,153

 

 

$

226,467

 

 

$

31,692

 

 

$

43,829

 

 

$

53,563

 

 

$

603,704

 

Nonperforming

 

 

9,600

 

 

 

6,104

 

 

 

567

 

 

 

4,773

 

 

 

7,177

 

 

 

28,221

 

Total Commercial - Purchase

 

$

257,753

 

 

$

232,571

 

 

$

32,259

 

 

$

48,602

 

 

$

60,740

 

 

$

631,925

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial - Refinance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

233,052

 

 

$

188,723

 

 

$

47,883

 

 

$

92,819

 

 

$

150,449

 

 

$

712,926

 

Nonperforming

 

 

20,462

 

 

 

14,168

 

 

 

4,207

 

 

 

14,167

 

 

 

33,886

 

 

 

86,890

 

Total Commercial - Refinance

 

$

253,514

 

 

$

202,891

 

 

$

52,090

 

 

$

106,986

 

 

$

184,335

 

 

$

799,816

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 Unit - Purchase

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

208,456

 

 

$

198,110

 

 

$

9,581

 

 

$

24,429

 

 

$

34,251

 

 

$

474,827

 

Nonperforming

 

 

17,287

 

 

 

10,740

 

 

 

701

 

 

 

1,421

 

 

 

6,104

 

 

 

36,253

 

Total Residential 1-4
   Unit - Purchase

 

$

225,743

 

 

$

208,850

 

 

$

10,282

 

 

$

25,850

 

 

$

40,355

 

 

$

511,080

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential 1-4 Unit - Refinance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

277,980

 

 

$

237,159

 

 

$

19,752

 

 

$

61,136

 

 

$

74,197

 

 

$

670,224

 

Nonperforming

 

 

43,272

 

 

 

36,344

 

 

 

7,835

 

 

 

28,252

 

 

 

22,222

 

 

 

137,925

 

Total Residential 1-4
   Unit - Refinance

 

$

321,252

 

 

$

273,503

 

 

$

27,587

 

 

$

89,388

 

 

$

96,419

 

 

$

808,149

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short Term 1-4 Unit - Purchase

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

11,458

 

 

$

180

 

 

$

18,510

 

 

$

4,561

 

 

$

 

 

$

34,709

 

Nonperforming

 

 

5,533

 

 

 

165

 

 

 

704

 

 

 

 

 

 

 

 

 

6,402

 

Total Short Term 1-4
   Unit - Purchase

 

$

16,991

 

 

$

345

 

 

$

19,214

 

 

$

4,561

 

 

$

 

 

$

41,111

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Short Term 1-4 Unit - Refinance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment performance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Performing

 

$

11,148

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

11,148

 

Nonperforming

 

 

4,313

 

 

 

153

 

 

 

7,435

 

 

 

13,612

 

 

 

4,150

 

 

 

29,663

 

Total Short Term 1-4
   Unit - Refinance

 

$

15,461

 

 

$

153

 

 

$

7,435

 

 

$

13,612

 

 

$

4,150

 

 

$

40,811

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Portfolio

 

$

1,090,714

 

 

$

918,313

 

 

$

148,867

 

 

$

288,999

 

 

$

385,999

 

 

$

2,832,892

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs - quarter-ended December 31, 2023

 

$

744

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

744

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross charge-offs - year-ended December 31, 2023

 

$

1,120

 

 

$

473

 

 

$

 

 

$

446

 

 

$

 

 

$

2,039

 

 

Nonaccrual Loans - Loans Held for Investment at Fair Value

The following tables present the aggregate fair value of loans held for investment at fair value that are 90 days or more past due and/or in nonaccrual status, and the difference between the aggregate fair value and the aggregate unpaid principal balance as of June 30, 2024 and December 31, 2023 by loan segments:

 

 

Fair Value

 

 

Unpaid Principal Balance

 

 

Difference

 

 

 

Current–89 Days

 

 

90+ Days Past Due

 

 

 

 

 

Current–89 Days

 

 

90+ Days Past Due

 

 

 

 

 

90+ Days Past Due

 

June 30, 2024

 

Past Due

 

 

or Nonaccrual

 

 

Total

 

 

Past Due

 

 

or Nonaccrual

 

 

Total

 

 

or Nonaccrual

 

 

 

(In thousands)

 

Commercial - Purchase

 

$

351,328

 

 

$

8,026

 

 

$

359,354

 

 

$

322,674

 

 

$

9,685

 

 

$

332,359

 

 

$

(1,659

)

Commercial - Refinance

 

 

401,470

 

 

 

11,777

 

 

 

413,247

 

 

 

365,119

 

 

 

14,143

 

 

 

379,262

 

 

 

(2,366

)

Residential 1-4 Unit - Purchase

 

 

320,969

 

 

 

20,578

 

 

 

341,547

 

 

 

309,173

 

 

 

24,978

 

 

 

334,151

 

 

 

(4,400

)

Residential 1-4 Unit - Refinance

 

 

652,918

 

 

 

70,317

 

 

 

723,235

 

 

 

614,884

 

 

 

84,276

 

 

 

699,160

 

 

 

(13,959

)

Short Term 1-4 Unit - Purchase

 

 

63,336

 

 

 

3,945

 

 

 

67,281

 

 

 

63,285

 

 

 

4,709

 

 

 

67,994

 

 

 

(764

)

Short Term 1-4 Unit - Refinance

 

 

59,433

 

 

 

7,586

 

 

 

67,019

 

 

 

58,965

 

 

 

8,994

 

 

 

67,959

 

 

 

(1,408

)

Ending balance

 

$

1,849,454

 

 

$

122,229

 

 

$

1,971,683

 

 

$

1,734,100

 

 

$

146,785

 

 

$

1,880,885

 

 

$

(24,556

)

 

 

 

Fair Value

 

 

Unpaid Principal Balance

 

 

Difference

 

 

 

Current–89 Days

 

 

90+ Days Past Due

 

 

 

 

 

Current–89 days

 

 

90+ Days Past Due

 

 

 

 

 

90+ Days Past Due

 

December 31, 2023

 

Past Due

 

 

or Nonaccrual

 

 

Total

 

 

past due

 

 

or Nonaccrual

 

 

Total

 

 

or Nonaccrual

 

 

 

(In thousands)

 

Commercial - Purchase

 

$

204,282

 

 

$

4,651

 

 

$

208,933

 

 

$

188,924

 

 

$

5,635

 

 

$

194,559

 

 

$

(984

)

Commercial - Refinance

 

 

230,034

 

 

 

7,399

 

 

 

237,433

 

 

 

210,716

 

 

 

8,962

 

 

 

219,678

 

 

 

(1,563

)

Residential 1-4 Unit - Purchase

 

 

238,215

 

 

 

12,886

 

 

 

251,101

 

 

 

231,494

 

 

 

15,428

 

 

 

246,922

 

 

 

(2,542

)

Residential 1-4 Unit - Refinance

 

 

472,615

 

 

 

29,335

 

 

 

501,950

 

 

 

448,780

 

 

 

35,119

 

 

 

483,899

 

 

 

(5,784

)

Short Term 1-4 Unit - Purchase

 

 

46,312

 

 

 

1,769

 

 

 

48,081

 

 

 

45,695

 

 

 

2,143

 

 

 

47,838

 

 

 

(374

)

Short Term 1-4 Unit - Refinance

 

 

54,041

 

 

 

4,533

 

 

 

58,574

 

 

 

53,008

 

 

 

5,491

 

 

 

58,499

 

 

 

(958

)

Ending balance

 

$

1,245,499

 

 

$

60,573

 

 

$

1,306,072

 

 

$

1,178,617

 

 

$

72,778

 

 

$

1,251,395

 

 

$

(12,205

)